[HIGHTEC] QoQ Annualized Quarter Result on 31-Jan-2016 [#1]

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Annualized Quarter Result
Revenue	19,367	19,069	19,250	21,324	21,505	21,430	22,562	-9.63%
YoY %	1.56%	-0.94%	-9.73%	-0.84%	0.35%	-5.02%	-	-
Horiz. %	85.84%	84.52%	85.32%	94.51%	95.32%	94.98%	100.00%	-
PBT	4,383	1,334	1,018	1,552	8,486	3,548	4,022	5.87%
YoY %	228.56%	31.04%	-34.41%	-81.71%	139.18%	-11.79%	-	-
Horiz. %	108.98%	33.17%	25.31%	38.59%	210.99%	88.21%	100.00%	-
Tax	-964	-736	-604	-604	-1,515	-1,312	-1,440	-23.38%
YoY %	-30.98%	-21.85%	0.00%	60.13%	-15.47%	8.89%	-	-
Horiz. %	66.94%	51.11%	41.94%	41.94%	105.21%	91.11%	100.00%	-
NP	3,419	598	414	948	6,971	2,236	2,582	20.48%
YoY %	471.74%	44.44%	-56.33%	-86.40%	211.76%	-13.40%	-	-
Horiz. %	132.42%	23.16%	16.03%	36.72%	269.98%	86.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,419	598	414	948	6,971	2,236	2,582	20.48%
YoY %	471.74%	44.44%	-56.33%	-86.40%	211.76%	-13.40%	-	-
Horiz. %	132.42%	23.16%	16.03%	36.72%	269.98%	86.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	55.17%	59.33%	38.92%	17.85%	36.98%	35.80%	-
YoY %	-60.14%	-7.01%	52.44%	118.04%	-51.73%	3.30%	-	-
Horiz. %	61.42%	154.11%	165.73%	108.72%	49.86%	103.30%	100.00%	-
Total Cost	15,948	18,470	18,836	20,376	14,534	19,194	19,980	-13.89%
YoY %	-13.65%	-1.94%	-7.56%	40.20%	-24.28%	-3.93%	-	-
Horiz. %	79.82%	92.44%	94.27%	101.98%	72.74%	96.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,724	80,378	80,450	80,802	80,890	75,765	76,022	6.61%
YoY %	4.16%	-0.09%	-0.44%	-0.11%	6.76%	-0.34%	-	-
Horiz. %	110.13%	105.73%	105.82%	106.29%	106.40%	99.66%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Dividend
Div	1,280	973	1,452	2,916	1,280	1,708	1,462	-8.44%
YoY %	31.55%	-32.99%	-50.21%	127.81%	-25.06%	16.83%	-	-
Horiz. %	87.55%	66.55%	99.32%	199.45%	87.55%	116.83%	100.00%	-
Div Payout %	37.44%	162.60%	350.88%	307.69%	18.36%	76.42%	56.66%	-
YoY %	-76.97%	-53.66%	14.04%	1,575.87%	-75.97%	34.87%	-	-
Horiz. %	66.08%	286.97%	619.27%	543.05%	32.40%	134.87%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Equity
Net Worth	83,724	80,378	80,450	80,802	80,890	75,765	76,022	6.61%
YoY %	4.16%	-0.09%	-0.44%	-0.11%	6.76%	-0.34%	-	-
Horiz. %	110.13%	105.73%	105.82%	106.29%	106.40%	99.66%	100.00%	-
NOSH	40,612	36,504	36,315	36,461	36,573	36,615	36,572	7.20%
YoY %	11.25%	0.52%	-0.40%	-0.31%	-0.11%	0.12%	-	-
Horiz. %	111.05%	99.81%	99.30%	99.70%	100.00%	100.12%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Ratio Analysis
NP Margin	17.65%	3.14%	2.15%	4.45%	32.42%	10.43%	11.44%	-
YoY %	462.10%	46.05%	-51.69%	-86.27%	210.83%	-8.83%	-	-
Horiz. %	154.28%	27.45%	18.79%	38.90%	283.39%	91.17%	100.00%	-
ROE	4.08%	0.74%	0.51%	1.17%	8.62%	2.95%	3.40%	-
YoY %	451.35%	45.10%	-56.41%	-86.43%	192.20%	-13.24%	-	-
Horiz. %	120.00%	21.76%	15.00%	34.41%	253.53%	86.76%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Per Share
RPS	52.95	52.24	53.01	58.48	58.80	58.53	61.69	-9.64%
YoY %	1.36%	-1.45%	-9.35%	-0.54%	0.46%	-5.12%	-	-
Horiz. %	85.83%	84.68%	85.93%	94.80%	95.32%	94.88%	100.00%	-
EPS	9.35	1.64	1.14	2.60	19.06	6.11	7.06	20.49%
YoY %	470.12%	43.86%	-56.15%	-86.36%	211.95%	-13.46%	-	-
Horiz. %	132.44%	23.23%	16.15%	36.83%	269.97%	86.54%	100.00%	-
DPS	3.50	2.67	4.00	8.00	3.50	4.67	4.00	-8.48%
YoY %	31.09%	-33.25%	-50.00%	128.57%	-25.05%	16.75%	-	-
Horiz. %	87.50%	66.75%	100.00%	200.00%	87.50%	116.75%	100.00%	-
NAPS	2.289	2.2019	2.2153	2.2161	2.2117	2.0692	2.0787	6.60%
YoY %	3.96%	-0.60%	-0.04%	0.20%	6.89%	-0.46%	-	-
Horiz. %	110.12%	105.93%	106.57%	106.61%	106.40%	99.54%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Adjusted Per Share Value based on latest NOSH - 36,461
RPS	15.90	15.65	15.80	17.50	17.65	17.59	18.52	-9.62%
YoY %	1.60%	-0.95%	-9.71%	-0.85%	0.34%	-5.02%	-	-
Horiz. %	85.85%	84.50%	85.31%	94.49%	95.30%	94.98%	100.00%	-
EPS	2.81	0.49	0.34	0.78	5.72	1.84	2.12	20.56%
YoY %	473.47%	44.12%	-56.41%	-86.36%	210.87%	-13.21%	-	-
Horiz. %	132.55%	23.11%	16.04%	36.79%	269.81%	86.79%	100.00%	-
DPS	1.05	0.80	1.19	2.39	1.05	1.40	1.20	-8.48%
YoY %	31.25%	-32.77%	-50.21%	127.62%	-25.00%	16.67%	-	-
Horiz. %	87.50%	66.67%	99.17%	199.17%	87.50%	116.67%	100.00%	-
NAPS	0.6872	0.6597	0.6603	0.6632	0.6639	0.6219	0.624	6.61%
YoY %	4.17%	-0.09%	-0.44%	-0.11%	6.75%	-0.34%	-	-
Horiz. %	110.13%	105.72%	105.82%	106.28%	106.39%	99.66%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	-
Price	1.07	1.03	1.14	1.23	1.19	0.96	1.24	-
P/RPS	2.02	1.97	2.15	2.10	2.02	1.64	2.01	0.32%
YoY %	2.54%	-8.37%	2.38%	3.96%	23.17%	-18.41%	-	-
Horiz. %	100.50%	98.01%	106.97%	104.48%	100.50%	81.59%	100.00%	-
P/EPS	11.45	62.80	100.00	47.31	6.24	15.72	17.56	-24.70%
YoY %	-81.77%	-37.20%	111.37%	658.17%	-60.31%	-10.48%	-	-
Horiz. %	65.21%	357.63%	569.48%	269.42%	35.54%	89.52%	100.00%	-
EY	8.74	1.59	1.00	2.11	16.02	6.36	5.69	32.95%
YoY %	449.69%	59.00%	-52.61%	-86.83%	151.89%	11.78%	-	-
Horiz. %	153.60%	27.94%	17.57%	37.08%	281.55%	111.78%	100.00%	-
DY	3.27	2.59	3.51	6.50	2.94	4.86	3.23	0.82%
YoY %	26.25%	-26.21%	-46.00%	121.09%	-39.51%	50.46%	-	-
Horiz. %	101.24%	80.19%	108.67%	201.24%	91.02%	150.46%	100.00%	-
P/NAPS	0.47	0.47	0.51	0.56	0.54	0.46	0.60	-14.96%
YoY %	0.00%	-7.84%	-8.93%	3.70%	17.39%	-23.33%	-	-
Horiz. %	78.33%	78.33%	85.00%	93.33%	90.00%	76.67%	100.00%	-

	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	CAGR
Price Multiplier on Announcement Date
Date	29/12/16	26/09/16	21/06/16	29/03/16	29/12/15	25/09/15	24/06/15	-
Price	0.95	1.05	1.06	1.18	1.14	0.95	1.30	-
P/RPS	1.79	2.01	2.00	2.02	1.94	1.62	2.11	-10.34%
YoY %	-10.95%	0.50%	-0.99%	4.12%	19.75%	-23.22%	-	-
Horiz. %	84.83%	95.26%	94.79%	95.73%	91.94%	76.78%	100.00%	-
P/EPS	10.16	64.02	92.98	45.38	5.98	15.56	18.41	-32.59%
YoY %	-84.13%	-31.15%	104.89%	658.86%	-61.57%	-15.48%	-	-
Horiz. %	55.19%	347.75%	505.05%	246.50%	32.48%	84.52%	100.00%	-
EY	9.84	1.56	1.08	2.20	16.72	6.43	5.43	48.37%
YoY %	530.77%	44.44%	-50.91%	-86.84%	160.03%	18.42%	-	-
Horiz. %	181.22%	28.73%	19.89%	40.52%	307.92%	118.42%	100.00%	-
DY	3.68	2.54	3.77	6.78	3.07	4.91	3.08	12.53%
YoY %	44.88%	-32.63%	-44.40%	120.85%	-37.47%	59.42%	-	-
Horiz. %	119.48%	82.47%	122.40%	220.13%	99.68%	159.42%	100.00%	-
P/NAPS	0.42	0.48	0.48	0.53	0.52	0.46	0.63	-23.59%
YoY %	-12.50%	0.00%	-9.43%	1.92%	13.04%	-26.98%	-	-
Horiz. %	66.67%	76.19%	76.19%	84.13%	82.54%	73.02%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos